Marimaca Copper Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Selling, General & Admin	21.39	13.25	4.96	3.7	2.84	2.73
Operating Expenses	29.08	29.15	14.41	5.89	6.82	17.24
Operating Income	-29.08	-29.15	-14.41	-5.89	-6.82	-17.24
Interest Expense	-	-	-	-	-	-0.44
Interest & Investment Income	1.13	1.13	1.13	0.6	0.22	-
Currency Exchange Gain (Loss)	-1.1	0.99	-0.68	0.05	0.98	0.2
Other Non Operating Income (Expenses)	3.29	0.75	0.21	-1.87	0.78	-
EBT Excluding Unusual Items	-25.76	-26.28	-13.75	-7.11	-4.85	-17.48
Pretax Income	-25.76	-26.28	-13.75	-7.11	-4.85	-17.48
Earnings From Continuing Operations	-25.76	-26.28	-13.75	-7.11	-4.85	-17.48
Earnings From Discontinued Operations	-	-	-	-	2.69	-1.33
Net Income to Company	-25.76	-26.28	-13.75	-7.11	-2.16	-18.81
Net Income	-25.76	-26.28	-13.75	-7.11	-2.16	-18.81
Net Income to Common	-25.76	-26.28	-13.75	-7.11	-2.16	-18.81
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	129	108	97	90	88	85
Shares Outstanding (Diluted)	129	108	97	90	88	85
Shares Change	25.69%	11.83%	6.69%	2.61%	3.17%	30.28%
EPS (Basic)	-0.20	-0.24	-0.14	-0.08	-0.02	-0.22
EPS (Diluted)	-0.20	-0.24	-0.14	-0.08	-0.03	-0.22
EPS Growth	-	-	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	-48.6	-35.23	-17.76	-12.97	-24.78	-20.44
Free Cash Flow Per Share	-0.38	-0.33	-0.18	-0.14	-0.28	-0.24
EBITDA	-28.83	-29.01	-14.32	-5.84	-6.77	-17.19
D&A For EBITDA	0.25	0.14	0.1	0.05	0.05	0.05
EBIT	-29.08	-29.15	-14.41	-5.89	-6.82	-17.24